3153 Vermont Rte 100 Wardsboro, Vermont
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$35,232
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $312
- Occupancy
- 31%
$5k
$35k
$65k
$100k
$98,421 | $69,199 | $514 | 52.4% | 3 | 7 | 47 | 4 | 3 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (140) | Profile | |
$82,670 | $53,432 | $442 | 51.3% | 3 | 6 | 67 | 3 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (94) | Profile | |
$64,778 | $54,411 | $474 | 37.4% | 3 | 7 | 31 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (75) | Profile | |
$58,656 | $41,768 | $285 | 56.4% | 2 | 6 | 42 | 3 | 2 | $50 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.87 (193) | Profile | |
$56,617 | $48,816 | $451 | 34.4% | 3 | 6 | 27 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (20) | — |
Seasonality
Break-even
$3,111/mo
Avg profit / month
-$345/mo
Best profit month
Feb $3,327
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.2%
Cap Rate
4.98%